Company Valuation: Tejas Networks Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 14,821 48,884 97,790 112,038 134,084 68,653
Change - 229.84% 100.04% 14.57% 19.68% -48.8%
Enterprise Value (EV) 1 11,569 38,091 85,244 124,595 159,995 105,732
Change - 229.25% 123.79% 46.16% 28.41% -33.92%
P/E 39.8x -71.5x -236x 180x 30x -7.52x
PBR 1.31x 2.53x 3.29x 3.56x 3.49x 2.34x
PEG - 0x 4x -1x 0x 0x
Capitalization / Revenue 2.81x 8.84x 10.6x 4.53x 1.5x 6.22x
EV / Revenue 2.19x 6.89x 9.25x 5.04x 1.79x 9.58x
EV / EBITDA 61.6x -27.6x -132x 78.2x 15.2x -11.5x
EV / EBIT 284x -24.6x -82.3x 134x 17.7x -9.75x
EV / FCF 18x -25.3x -14.4x -5.41x -13.7x -10.9x
FCF Yield 5.55% -3.95% -6.94% -18.5% -7.3% -9.16%
Dividend per Share 2 - - - - 2.5 -
Rate of return - - - - 0.33% -
EPS 2 3.99 -5.971 -2.46 3.65 25.38 -51.35
Distribution rate - - - - 9.85% -
Net sales 1 5,279 5,531 9,215 24,709 89,232 11,033
EBITDA 1 187.7 -1,378 -645.6 1,593 10,496 -9,201
EBIT 1 40.8 -1,547 -1,036 929.8 9,050 -10,845
Net income 1 375.4 -627.1 -364.1 629.8 4,465 -9,089
Net Debt 1 -3,251 -10,793 -12,546 12,558 25,910 37,079
Reference price 2 158.95 426.75 580.80 656.40 760.45 386.25
Nbr of stocks (in thousands) 93,240 114,550 168,371 170,685 176,322 177,742
Announcement Date 6/2/21 7/4/22 5/29/23 6/5/24 6/3/25 6/1/26
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
37.36x7.8x20.16x1.36% 479B
49.56x17.55x35.18x-.--% 238B
22.23x0.92x16.15x2.02% 200B
32.49x10.27x25.3x0.32% 160B
33.91x6.58x18.8x0.99% 77.38B
180.22x23.19x68x-.--% 69.26B
31.06x7.05x23.59x1.33% 59.96B
79.23x9.23x42.6x-.--% 58.38B
38.99x2.05x13.33x1.84% 52.79B
Average 56.12x 9.41x 29.23x 0.87% 154.95B
Weighted average by Cap. 45.15x 9.27x 25.86x 0.98%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. TEJASNET Stock
  4. TEJASNET Stock
  5. Valuation Tejas Networks Limited